{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Rebate Analysis","Commodity Revenue","CRC Prices","CRC Composition","Customers","Tonnages Collected","Tonnages by Day"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":5,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Rebate Analysis","index":0,"n_rows":29,"n_cols":18,"rows_kept":29,"cut":false,"hidden":false,"merged":[[4,6,4,11],[4,12,4,17],[4,0,4,5]]}
["WM Skagit County",null,null,null,null,null,"WM Skagit County",null,null,null,null,null,"WM Skagit County"]
["2018 - 2019 Rebate Calculation",null,null,null,null,null,"2017 - 2018 Rebate Calculation",null,null,null,null,null,"2016 - 2017 Rebate Calculation"]
[]
[]
["Residential",null,null,null,null,null,"Residential",null,null,null,null,null,"Residential"]
[]
[null,null,null,"Commodity","Total",null,null,null,null,"Commodity","Total",null,null,null,null,"Commodity","Total"]
[null,null,"Customers","Credit","Credits",null,null,null,"Customers","Credit","Credits",null,null,null,"Customers","Credit","Credits"]
["Projected Revenue May 2017-Apr 2018",null,null,null,null,null,"Projected Revenue May 2016-Apr 2017",null,null,null,null,null,"Projected Revenue May 2015-Apr 2016"]
["May - June projected value without adjustment factor",null,{"$f":"+Customers!C21+Customers!D21","v":20086},{"$f":"+J11","v":1.71},{"$f":"C10*D10","v":34347.06},null,"May - June projected value without adjustment factor",null,18118,{"$f":"+P11","v":2.3199999999999998},{"$f":"I10*J10","v":42033.759999999995},null,"May - June projected value without adjustment factor",null,17149,2.37,{"$f":"O10*P10","v":40643.130000000005}]
["July - April projected value without adjustment factor",null,{"$f":"SUM(Customers!E21:N21)","v":104400},{"$f":"+L26","v":2.04},{"$f":"C11*D11","v":212976},null,"July - April projected value without adjustment factor",null,93257,{"$f":"+R26","v":1.71},{"$f":"I11*J11","v":159469.47},null,"July - April projected value without adjustment factor",null,87893,2.3199999999999998,{"$f":"O11*P11","v":203911.75999999998}]
["Total",null,{"$f":"SUM(C10:C11)","v":124486},null,{"$f":"SUM(E10:E11)","v":247323.06},null,"Total",null,{"$f":"SUM(I10:I11)","v":111375},null,{"$f":"SUM(K10:K11)","v":201503.22999999998},null,"Total",null,{"$f":"SUM(O10:O11)","v":105042},null,{"$f":"SUM(Q10:Q11)","v":244554.88999999998}]
[]
["Actual Commodity Revenue ",null,null,null,{"$f":"+'Commodity Revenue'!Y40","v":205192.2170041916},null,"Actual Commodity Revenue ",null,null,null,231469,null,"Actual Commodity Revenue (adj. to reflect current customers)",null,null,null,183627]
[]
["Owe Customer (company)",null,null,null,{"$f":"E14-E12","v":-42130.842995808402},null,"Owe Customer (company)",null,null,null,{"$f":"K14-K12","v":29965.770000000019},null,"Owe Customer (company)",null,null,null,{"$f":"Q14-Q12","v":-60927.889999999985}]
[]
["Total Current Customers",null,null,null,{"$f":"+C12","v":124486},null,"Total Current Customers",null,null,null,{"$f":"+I12","v":111375},null,"Total Customers",null,null,null,{"$f":"+O12","v":105042}]
[]
[]
["Adjust for Under/(Over) payment in 2017-2018",null,null,null,null,{"$f":"+E16/E18","v":-0.33843840267828029},"Adjust for Under/(Over) payment in 2016-2017",null,null,null,null,{"$f":"+K16/K18","v":0.26905292929292945},"Adjust for Under/(Over) payment in 2015-2016",null,null,null,null,-0.65]
[]
[]
["Projected Rev. May 2018-Apr 2019(based on 4 mo. avg. - since \"China Sword\")",null,null,null,{"$f":"SUM('Commodity Revenue'!Y36:Y39)/4*12","v":129079.09635402824},null,"Projected Revenue May 2017-Apr 2018",null,null,null,{"$f":"+K14","v":231469},null,"Projected Revenue May 2016-Apr 2017",null,null,null,{"$f":"+Q14","v":183627}]
["Total Current Customers (annualized)",null,null,null,{"$f":"+Customers!N21*12","v":128088},null,"Total Customers",null,null,null,113724,null,"Total Customers",null,null,null,107280]
["Projected Value",null,null,null,null,{"$f":"ROUND(+E24/E25,2)","v":1.01},"Projected Value",null,null,null,null,2.04,"Projected Value",null,null,null,null,{"$f":"ROUND(+Q24/Q25,2)","v":1.71}]
[]
[]
["Residential Commodity Adjustment",null,null,null,null,{"$f":"SUM(F20:F26)","v":0.67156159732171972},"Residential Commodity Adjustment",null,null,null,null,{"$f":"SUM(L20:L26)","v":2.3090529292929296},"Residential Commodity Adjustment",null,null,null,null,{"$f":"SUM(R20:R26)","v":1.06}]

{"sheet":"Commodity Revenue","index":1,"n_rows":40,"n_cols":36,"rows_kept":40,"cut":false,"hidden":false,"merged":[[3,26,3,35],[22,14,22,24],[3,14,3,23],[3,2,3,12],[22,2,22,12]]}
["Waste Management of Skagit County"]
["Single Stream Tonnage and Revenue"]
[]
[null,null,"Total Single Stream Tonnage Processed",null,null,null,null,null,null,null,null,null,null,null,"Total Single Stream Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,"Average rate per ton"]
[null,null,null,"Mixed",null,null,null,null,null,"Natural","Colored","Mixed",null,null,null,"Mixed",null,null,null,null,null,"Natural","Colored","Mixed",null,null,null,"Mixed",null,null,null,null,null,"Natural","Colored","Mixed"]
[null,null,"ONP 6","Paper","OCC","Alum.","Tin","Glass","PET","HDPE","HDPE","Plastics","Total",null,"ONP 6","Paper","OCC","Alum.","Tin","Glass","PET","HDPE","HDPE","Plastics","Total",null,"ONP 6","Paper","OCC","Alum.","Tin","Glass","PET","HDPE","HDPE","Plastics"]
[null,null,{"$f":"+'CRC Composition'!$AC8","v":0.26790513765995311},{"$f":"+'CRC Composition'!$AC9","v":0.18994627665497058},{"$f":"+'CRC Composition'!$AC10","v":0.26387391317898851},{"$f":"+'CRC Composition'!$AC11","v":5.0155106041959328E-3},{"$f":"+'CRC Composition'!AC12","v":1.2641733557704244E-2},{"$f":"+'CRC Composition'!AC13","v":0.23351604593582068},{"$f":"+'CRC Composition'!AC14","v":1.5259353415104862E-2},{"$f":"+'CRC Composition'!$AC15","v":3.2658656094083308E-3},{"$f":"+'CRC Composition'!$AC16","v":2.957589635705248E-3},{"$f":"+'CRC Composition'!$AC17","v":5.6185737481485813E-3},{"$f":"+M20/$M$20","v":1}]
["May",null,{"$f":"+'Tonnages Collected'!$E10*C$7","v":192.18766597036981},{"$f":"+'Tonnages Collected'!$E10*D$7","v":136.26215566054751},{"$f":"+'Tonnages Collected'!$E10*E$7","v":189.29577807763897},{"$f":"+'Tonnages Collected'!$E10*F$7","v":3.5979872767260623},{"$f":"+'Tonnages Collected'!$E10*G$7","v":9.0688267029738867},{"$f":"+'Tonnages Collected'!$E10*H$7","v":167.51789169492886},{"$f":"+'Tonnages Collected'!$E10*I$7","v":10.946634105943737},{"$f":"+'Tonnages Collected'!$E10*J$7","v":2.3428408067401909},{"$f":"+'Tonnages Collected'!$E10*K$7","v":2.1216922301274517},{"$f":"+'Tonnages Collected'!$E10*L$7","v":4.0306079389551082},{"$f":"SUM(C8:L8)","v":717.37208046495152},null,{"$f":"+C8*'CRC Prices'!B8","v":15586.419710196989},{"$f":"+D8*'CRC Prices'!C8","v":9840.8528818047416},{"$f":"+E8*'CRC Prices'!D8","v":33900.980895924367},{"$f":"+F8*'CRC Prices'!E8","v":4544.7256688509915},{"$f":"+G8*'CRC Prices'!F8","v":1140.1328930978771},{"$f":"+H8*'CRC Prices'!G8","v":-8935.4043430075053},{"$f":"+I8*'CRC Prices'!H8","v":2051.2897651127969},{"$f":"+J8*'CRC Prices'!I8","v":1394.4588481717617},{"$f":"+K8*'CRC Prices'!J8","v":636.71983826124824},{"$f":"+L8*'CRC Prices'!K8","v":-157.75799473070293},{"$f":"SUM(O8:X8)","v":60002.41816368256},null,{"$f":"+O8/C8","v":81.099999999999994},{"$f":"+P8/D8","v":72.22},179.09000000000003,1263.1300000000001,125.72,-53.339999999999996,187.39000000000001,595.20000000000005,300.10000000000002,{"$f":"+X8/L8","v":-39.14}]
["Jun",null,{"$f":"+'Tonnages Collected'!$E11*C$7","v":193.9898858059247},{"$f":"+'Tonnages Collected'!$E11*D$7","v":137.53993984366343},{"$f":"+'Tonnages Collected'!$E11*E$7","v":191.0708795354553},{"$f":"+'Tonnages Collected'!$E11*F$7","v":3.6317270279502103},{"$f":"+'Tonnages Collected'!$E11*G$7","v":9.1538686815357657},{"$f":"+'Tonnages Collected'!$E11*H$7","v":169.08877328974197},{"$f":"+'Tonnages Collected'!$E11*I$7","v":11.049285027992687},{"$f":"+'Tonnages Collected'!$E11*J$7","v":2.364810552572401},{"$f":"+'Tonnages Collected'!$E11*K$7","v":2.1415881781986874},{"$f":"+'Tonnages Collected'!$E11*L$7","v":4.0684045454139737},724.09916248844922,null,{"$f":"+C9*'CRC Prices'!B9","v":19701.612802449712},{"$f":"+D9*'CRC Prices'!C9","v":13738.86459098354},{"$f":"+E9*'CRC Prices'!D9","v":39964.38516363583},{"$f":"+F9*'CRC Prices'!E9","v":4557.2726610233212},{"$f":"+G9*'CRC Prices'!F9","v":1038.5064019202327},{"$f":"+H9*'CRC Prices'!G9","v":-9019.1951672748364},{"$f":"+I9*'CRC Prices'!H9","v":2243.0048606825153},{"$f":"+J9*'CRC Prices'!I9","v":1324.2939094405447},{"$f":"+K9*'CRC Prices'!J9","v":621.06057167761935},{"$f":"+L9*'CRC Prices'!K9","v":-178.76569572548999},{"$f":"SUM(O9:X9)","v":73991.040098812984},null,{"$f":"+O9/C9","v":101.56},99.89,209.16,1254.8499999999999,113.45000000000002,-53.34,203,560,290,{"$f":"+X9/L9","v":-43.94}]
["Jul",null,{"$f":"+'Tonnages Collected'!$E12*C$7","v":181.49421241339616},{"$f":"+'Tonnages Collected'!$E12*D$7","v":128.6804358567708},{"$f":"+'Tonnages Collected'!$E12*E$7","v":178.76323114657578},{"$f":"+'Tonnages Collected'!$E12*F$7","v":3.3977927967734103},{"$f":"+'Tonnages Collected'!$E12*G$7","v":8.564230964871502},{"$f":"+'Tonnages Collected'!$E12*H$7","v":158.19708129974961},{"$f":"+'Tonnages Collected'!$E12*I$7","v":10.337555875943588},{"$f":"+'Tonnages Collected'!$E12*J$7","v":2.2124835372881475},{"$f":"+'Tonnages Collected'!$E12*K$7","v":2.0036398191649418},{"$f":"+'Tonnages Collected'!$E12*L$7","v":3.8063421486195792},677.45700585915347,null,{"$f":"+C10*'CRC Prices'!B10","v":22267.524920999575},{"$f":"+D10*'CRC Prices'!C10","v":15448.086324605334},{"$f":"+E10*'CRC Prices'!D10","v":39490.585392590052},{"$f":"+F10*'CRC Prices'!E10","v":4349.7524046454173},{"$f":"+G10*'CRC Prices'!F10","v":986.59940715319703},{"$f":"+H10*'CRC Prices'!G10","v":-8438.2323165286452},{"$f":"+I10*'CRC Prices'!H10","v":2336.287627963251},{"$f":"+J10*'CRC Prices'!I10","v":1154.8057822875487},{"$f":"+K10*'CRC Prices'!J10","v":641.16474213278138},{"$f":"+L10*'CRC Prices'!K10","v":-166.60359584507898},78069.970690003422,null,122.69,120.05,220.91,1280.1700000000003,115.2,-53.34,226,521.95000000000005,320,-43.77]
["Aug",null,{"$f":"+'Tonnages Collected'!$E13*C$7","v":197.50544538803445},{"$f":"+'Tonnages Collected'!$E13*D$7","v":140.03249171785717},{"$f":"+'Tonnages Collected'!$E13*E$7","v":194.53353975932399},{"$f":"+'Tonnages Collected'!$E13*F$7","v":3.6975425868370815},{"$f":"+'Tonnages Collected'!$E13*G$7","v":9.3197586227718894},{"$f":"+'Tonnages Collected'!$E13*H$7","v":172.15306530010292},{"$f":"+'Tonnages Collected'!$E13*I$7","v":11.249524435806363},{"$f":"+'Tonnages Collected'!$E13*J$7","v":2.4076665621186271},{"$f":"+'Tonnages Collected'!$E13*K$7","v":2.1803988657225282},{"$f":"+'Tonnages Collected'!$E13*L$7","v":4.1421337428105733},737.22156698138565,null,{"$f":"+C11*'CRC Prices'!B11","v":21725.59899268379},{"$f":"+D11*'CRC Prices'!C11","v":15711.645570743574},{"$f":"+E11*'CRC Prices'!D11","v":38140.245805213061},{"$f":"+F11*'CRC Prices'!E11","v":4901.3885022594986},{"$f":"+G11*'CRC Prices'!F11","v":1358.8208072001416},{"$f":"+H11*'CRC Prices'!G11","v":-9182.6445031074909},{"$f":"+I11*'CRC Prices'!H11","v":2210.0815706585181},{"$f":"+J11*'CRC Prices'!I11","v":1203.8332810593135},{"$f":"+K11*'CRC Prices'!J11","v":719.53162568843425},{"$f":"+L11*'CRC Prices'!K11","v":-164.15276022758303},76624.348892171271,null,110,112.2,196.06,1325.5800000000002,145.80000000000001,-53.34,196.46,500,330,-39.630000000000003]
["Sep",null,{"$f":"+'Tonnages Collected'!$E14*C$7","v":183.22080485653879},{"$f":"+'Tonnages Collected'!$E14*D$7","v":129.90459978561572},{"$f":"+'Tonnages Collected'!$E14*E$7","v":180.46384319312637},{"$f":"+'Tonnages Collected'!$E14*F$7","v":3.4301167110639157},{"$f":"+'Tonnages Collected'!$E14*G$7","v":8.6457042871810543},{"$f":"+'Tonnages Collected'!$E14*H$7","v":159.70204325675803},{"$f":"+'Tonnages Collected'!$E14*I$7","v":10.435899209423081},{"$f":"+'Tonnages Collected'!$E14*J$7","v":2.2335313564183688},{"$f":"+'Tonnages Collected'!$E14*K$7","v":2.0227008642778848},{"$f":"+'Tonnages Collected'!$E14*L$7","v":3.8425526784344499},683.90179619883759,null,{"$f":"+C12*'CRC Prices'!B12","v":14547.731905609182},{"$f":"+D12*'CRC Prices'!C12","v":9703.8736039854939},{"$f":"+E12*'CRC Prices'!D12","v":28502.459393922378},{"$f":"+F12*'CRC Prices'!E12","v":4981.0782831385759},{"$f":"+G12*'CRC Prices'!F12","v":1086.6785718557867},{"$f":"+H12*'CRC Prices'!G12","v":-8518.5069873154735},{"$f":"+I12*'CRC Prices'!H12","v":1866.5649325974123},{"$f":"+J12*'CRC Prices'!I12","v":1027.4244239524496},{"$f":"+K12*'CRC Prices'!J12","v":610.85566101192114},{"$f":"+L12*'CRC Prices'!K12","v":-211.34039731389475},53596.819391443831,null,79.400000000000006,74.7,157.94,1452.16,125.69,-53.34,178.86,460,302,-55]
["Oct",null,{"$f":"+'Tonnages Collected'!$E15*C$7","v":185.2961662006949},{"$f":"+'Tonnages Collected'!$E15*D$7","v":131.376042862368},{"$f":"+'Tonnages Collected'!$E15*E$7","v":182.50797614229728},{"$f":"+'Tonnages Collected'!$E15*F$7","v":3.4689700041365006},{"$f":"+'Tonnages Collected'!$E15*G$7","v":8.7436350897701463},{"$f":"+'Tonnages Collected'!$E15*H$7","v":161.51100511246727},{"$f":"+'Tonnages Collected'!$E15*I$7","v":10.554107738349174},{"$f":"+'Tonnages Collected'!$E15*J$7","v":2.2588308012150486},{"$f":"+'Tonnages Collected'!$E15*K$7","v":2.0456122098960878},{"$f":"+'Tonnages Collected'!$E15*L$7","v":3.8860776771263321},691.6484238383207,null,{"$f":"+C13*'CRC Prices'!B13","v":11486.509342781077},{"$f":"+D13*'CRC Prices'!C13","v":7058.8347829950317},{"$f":"+E13*'CRC Prices'!D13","v":17719.699403655643},{"$f":"+F13*'CRC Prices'!E13","v":5364.0336276962298},{"$f":"+G13*'CRC Prices'!F13","v":1141.6564336712879},{"$f":"+H13*'CRC Prices'!G13","v":-8614.9970126990047},{"$f":"+I13*'CRC Prices'!H13","v":1678.1031303975187},{"$f":"+J13*'CRC Prices'!I13","v":1188.1450014391155},{"$f":"+K13*'CRC Prices'!J13","v":746.6484566120721},{"$f":"+L13*'CRC Prices'!K13","v":-213.73427224194828},37554.898894307014,null,61.99,53.73,97.09,1546.2900000000002,130.57,-53.34,159,526,365,-55]
["Nov",null,{"$f":"+'Tonnages Collected'!$E16*C$7","v":201.56568943488011},{"$f":"+'Tonnages Collected'!$E16*D$7","v":142.91122799647141},{"$f":"+'Tonnages Collected'!$E16*E$7","v":198.53268846718774},{"$f":"+'Tonnages Collected'!$E16*F$7","v":3.7735553025709088},{"$f":"+'Tonnages Collected'!$E16*G$7","v":9.5113507806073549},{"$f":"+'Tonnages Collected'!$E16*H$7","v":175.69212447468772},{"$f":"+'Tonnages Collected'!$E16*I$7","v":11.480788006947856},{"$f":"+'Tonnages Collected'!$E16*J$7","v":2.4571624826307197},{"$f":"+'Tonnages Collected'!$E16*K$7","v":2.2252227008168255},{"$f":"+'Tonnages Collected'!$E16*L$7","v":4.2272861994298996},752.37709584623053,null,{"$f":"+C14*'CRC Prices'!B14","v":15363.336848726562},{"$f":"+D14*'CRC Prices'!C14","v":6889.750301709887},{"$f":"+E14*'CRC Prices'!D14","v":29762.035328116115},{"$f":"+F14*'CRC Prices'!E14","v":5273.4680642367939},{"$f":"+G14*'CRC Prices'!F14","v":1246.8429738298182},{"$f":"+H14*'CRC Prices'!G14","v":-9371.4179194798435},{"$f":"+I14*'CRC Prices'!H14","v":1141.7643672909644},{"$f":"+J14*'CRC Prices'!I14","v":1584.8698012968141},{"$f":"+K14*'CRC Prices'!J14","v":812.20628579814127},{"$f":"+L14*'CRC Prices'!K14","v":-190.22787897434549},52512.628172550911,null,76.22,48.21,149.91,1397.48,131.09,-53.34,99.450000000000017,645,365,-45]
["Dec",null,{"$f":"+'Tonnages Collected'!$E17*C$7","v":202.59449638759645},{"$f":"+'Tonnages Collected'!$E17*D$7","v":143.64065801700823},{"$f":"+'Tonnages Collected'!$E17*E$7","v":199.54601474711743},{"$f":"+'Tonnages Collected'!$E17*F$7","v":3.7928158222686266},{"$f":"+'Tonnages Collected'!$E17*G$7","v":9.5598974545985858},{"$f":"+'Tonnages Collected'!$E17*H$7","v":176.58887073990692},{"$f":"+'Tonnages Collected'!$E17*I$7","v":11.539386841686673},{"$f":"+'Tonnages Collected'!$E17*J$7","v":2.4697040310121516},{"$f":"+'Tonnages Collected'!$E17*K$7","v":2.2365804105161353},{"$f":"+'Tonnages Collected'!$E17*L$7","v":4.2488625969075091},756.2172870486188,null,{"$f":"+C15*'CRC Prices'!B15","v":17098.97549511314},{"$f":"+D15*'CRC Prices'!C15","v":6242.6229974191783},{"$f":"+E15*'CRC Prices'!D15","v":32156.840276497973},{"$f":"+F15*'CRC Prices'!E15","v":4909.3449440280656},{"$f":"+G15*'CRC Prices'!F15","v":1436.1833946043455},{"$f":"+H15*'CRC Prices'!G15","v":-9419.2503652666364},{"$f":"+I15*'CRC Prices'!H15","v":953.6149285969866},{"$f":"+J15*'CRC Prices'!I15","v":1506.5194589174125},{"$f":"+K15*'CRC Prices'!J15","v":781.41646382612737},{"$f":"+L15*'CRC Prices'!K15","v":-169.95450387630035},55496.313089860298,null,84.399999999999991,43.46,161.15,1294.3800000000001,150.22999999999999,-53.34,82.64,610,349.38,-40]
["Jan., '18",null,{"$f":"+'Tonnages Collected'!$E18*C$7","v":218.55881476619464},{"$f":"+'Tonnages Collected'!$E18*D$7","v":154.95945116086409},{"$f":"+'Tonnages Collected'!$E18*E$7","v":215.27011469753674},{"$f":"+'Tonnages Collected'!$E18*F$7","v":4.0916873139316552},{"$f":"+'Tonnages Collected'!$E18*G$7","v":10.313211337024988},{"$f":"+'Tonnages Collected'!$E18*H$7","v":190.50396223980411},{"$f":"+'Tonnages Collected'!$E18*I$7","v":12.448683237784484},{"$f":"+'Tonnages Collected'!$E18*J$7","v":2.6643151490582939},{"$f":"+'Tonnages Collected'!$E18*K$7","v":2.4128215344828243},{"$f":"+'Tonnages Collected'!$E18*L$7","v":4.5836702864223255},815.80673172310424,null,{"$f":"+C16*'CRC Prices'!B16","v":11544.276595950401},{"$f":"+D16*'CRC Prices'!C16","v":4676.6762360348785},{"$f":"+E16*'CRC Prices'!D16","v":32068.788986492047},{"$f":"+F16*'CRC Prices'!E16","v":6326.6078416742648},{"$f":"+G16*'CRC Prices'!F16","v":1847.4055468012862},{"$f":"+H16*'CRC Prices'!G16","v":-10161.481345871152},{"$f":"+I16*'CRC Prices'!H16","v":2486.0020425855614},{"$f":"+J16*'CRC Prices'!I16","v":1651.8753924161422},{"$f":"+K16*'CRC Prices'!J16","v":834.83625093105718},{"$f":"+L16*'CRC Prices'!K16","v":-183.34681145689302},51091.640735557601,null,52.82,30.18,148.97,1546.21,179.13,-53.34,199.7,620,346,-40]
["Feb",null,{"$f":"+'Tonnages Collected'!$E19*C$7","v":150.85755773005394},{"$f":"+'Tonnages Collected'!$E19*D$7","v":106.95887225745201},{"$f":"+'Tonnages Collected'!$E19*E$7","v":148.58757259586878},{"$f":"+'Tonnages Collected'!$E19*F$7","v":2.8242372920767158},{"$f":"+'Tonnages Collected'!$E19*G$7","v":7.1185684106214318},{"$f":"+'Tonnages Collected'!$E19*H$7","v":131.49303775342597},{"$f":"+'Tonnages Collected'!$E19*I$7","v":8.5925518593986361},{"$f":"+'Tonnages Collected'!$E19*J$7","v":1.8390110544847598},{"$f":"+'Tonnages Collected'!$E19*K$7","v":1.6654206526510693},{"$f":"+'Tonnages Collected'!$E19*L$7","v":3.1638225417227281},563.10065214775614,null,{"$f":"+C17*'CRC Prices'!B17","v":9297.3512829032243},{"$f":"+D17*'CRC Prices'!C17","v":650.30994332530827},{"$f":"+E17*'CRC Prices'!D17","v":16210.904170209284},{"$f":"+F17*'CRC Prices'!E17","v":3458.1091099104142},{"$f":"+G17*'CRC Prices'!F17","v":1279.0643720204589},{"$f":"+H17*'CRC Prices'!G17","v":-7013.8386337677412},{"$f":"+I17*'CRC Prices'!H17","v":1168.5870528782145},{"$f":"+J17*'CRC Prices'!I17","v":1176.9670748702463},{"$f":"+K17*'CRC Prices'!J17","v":649.51405453391703},{"$f":"+L17*'CRC Prices'!K17","v":-126.55290166890913},26750.415525214416,null,61.63,6.08,109.1,1224.44,179.68,-53.34,136,640,390,-40]
["Mar",null,{"$f":"+'Tonnages Collected'!$E20*C$7","v":170.25312180150991},{"$f":"+'Tonnages Collected'!$E20*D$7","v":120.71043824523147},{"$f":"+'Tonnages Collected'!$E20*E$7","v":167.69128756958102},{"$f":"+'Tonnages Collected'!$E20*F$7","v":3.1873458838881312},{"$f":"+'Tonnages Collected'!$E20*G$7","v":8.0337936852630367},{"$f":"+'Tonnages Collected'!$E20*H$7","v":148.39893015333232},{"$f":"+'Tonnages Collected'!$E20*I$7","v":9.6972853088456485},{"$f":"+'Tonnages Collected'!$E20*J$7","v":2.0754503636720449},{"$f":"+'Tonnages Collected'!$E20*K$7","v":1.8795416649520968},{"$f":"+'Tonnages Collected'!$E20*L$7","v":3.5705911765995131},635.49778585287515,null,{"$f":"+C18*'CRC Prices'!B18","v":8056.3777236474489},{"$f":"+D18*'CRC Prices'!C18","v":-823.24518883247868},{"$f":"+E18*'CRC Prices'!D18","v":13031.289957032141},{"$f":"+F18*'CRC Prices'!E18","v":3308.4969009347192},{"$f":"+G18*'CRC Prices'!F18","v":1474.5224929931776},{"$f":"+H18*'CRC Prices'!G18","v":-7915.598934378746},{"$f":"+I18*'CRC Prices'!H18","v":1697.0249290479885},{"$f":"+J18*'CRC Prices'!I18","v":1435.3814715155863},{"$f":"+K18*'CRC Prices'!J18","v":845.79374922844363},{"$f":"+L18*'CRC Prices'!K18","v":-107.11773529798539},21002.925365890293,null,47.32,-6.82,77.709999999999994,1038.01,183.54,-53.34,175,691.6,450,-30]
["Apr",null,{"$f":"+'Tonnages Collected'!$E21*C$7","v":174.20742578657257},{"$f":"+'Tonnages Collected'!$E21*D$7","v":123.51406241341718},{"$f":"+'Tonnages Collected'!$E21*E$7","v":171.58609031786636},{"$f":"+'Tonnages Collected'!$E21*F$7","v":3.2613752725834293},{"$f":"+'Tonnages Collected'!$E21*G$7","v":8.2203868123003421},{"$f":"+'Tonnages Collected'!$E21*H$7","v":151.84564804417076},{"$f":"+'Tonnages Collected'!$E21*I$7","v":9.9225147409717973},{"$f":"+'Tonnages Collected'!$E21*J$7","v":2.1236548345036357},{"$f":"+'Tonnages Collected'!$E21*K$7","v":1.923195954618963},{"$f":"+'Tonnages Collected'!$E21*L$7","v":3.6535218316691922},650.25787600867432,null,{"$f":"+C19*'CRC Prices'!B19","v":14014.987404529764},{"$f":"+D19*'CRC Prices'!C19","v":-1121.507686713828},{"$f":"+E19*'CRC Prices'!D19","v":14905.683665913051},{"$f":"+F19*'CRC Prices'!E19","v":4959.3124669958142},{"$f":"+G19*'CRC Prices'!F19","v":1572.6422010611784},{"$f":"+H19*'CRC Prices'!G19","v":-8099.4468666760686},{"$f":"+I19*'CRC Prices'!H19","v":2004.3479776763031},{"$f":"+J19*'CRC Prices'!I19","v":1656.4507709128359},{"$f":"+K19*'CRC Prices'!J19","v":846.20622003234371},{"$f":"+L19*'CRC Prices'!K19","v":-146.1408732667677},30592.535280464625,null,80.45,-9.08,86.87,1520.62,191.31,-53.34,202,780,440,-40]
[null,null,{"$f":"SUM(C8:C19)","v":2251.7312865417662},{"$f":"SUM(D8:D19)","v":1596.4903758172668},2217.8490162495755,42.155153290806645,106.25323282952,1962.6924333590766,128.25421638909373,27.449461531714388,24.858415085425495,47.223873364111185,8404.9574644583572,null,{"$f":"SUM(O8:O19)","v":180690.70302559086},{"$f":"SUM(P8:P19)","v":88016.764358060682},335853.89843920193,56933.590475394114,15609.055496208788,-104690.01439537315,21836.673185488027,16305.025216279773,8745.9539197341073,-2015.6954206258988,{"$f":"SUM(Y8:Y19)","v":617285.95429995935},null,{"$f":"+O20/C20","v":80.245233570075598},{"$f":"+P20/D20","v":55.131409303362453},{"$f":"+Q20/E20","v":151.43226431487983},{"$f":"+R20/F20","v":1350.5724930624415},{"$f":"+S20/G20","v":146.90428780885219},{"$f":"+T20/H20","v":-53.339999999999996},{"$f":"+U20/I20","v":170.26086003473441},{"$f":"+V20/J20","v":594.00164179692104},{"$f":"+W20/K20","v":351.83071365084197},-42.683822334611179]
[]
[]
[null,null,"Total Single Stream Tonnage Processed",null,null,null,null,null,null,null,null,null,null,null,"Total Single Stream Commodity Revenue"]
[null,"%",null,"Mixed",null,null,null,null,null,"Natural","Colored","Mixed",null,null,null,"Mixed",null,null,null,null,null,"Natural","Colored","Mixed",null,null,null,"lbs./"]
[null,"Reg.",{"$f":"+C6","v":"ONP 6"},"Paper",{"$f":"+E6","v":"OCC"},"Alum.","Tin","Glass","PET","HDPE","HDPE","Plastics","Total",null,{"$f":"+O6","v":"ONP 6"},"Paper",{"$f":"+Q6","v":"OCC"},"Alum.","Tin","Glass","PET","HDPE","HDPE","Plastics","Total",null,"Customers","Customer"]
[]
[]
["May",{"$f":"+Customers!C$22","v":0.32347312769615},{"$f":"+C8*$B28","v":62.167545416058452},{"$f":"+D8*$B28","v":44.077145678136951},{"$f":"+E8*$B28","v":61.232097394450179},1.1638521978135326,2.9335217381453269,54.187536371623551,3.5409419719949691,0.75784604345042084,0.68631042168794643,1.3037933565307416,{"$f":"SUM(C28:L28)","v":232.05059058989207},null,{"$f":"+O8*$B$40","v":5181.0866474681434},3271.2009822410046,11269.035655509528,1510.713680056034,378.99193134803488,-2970.2205504576355,681.86987196045777,463.53250156480038,211.65224044590647,-52.44038433636306,{"$f":"SUM(O28:X28)","v":19945.422575799916},null,{"$f":"+Customers!C$21","v":9973},{"$f":"+M28*2000/AA28","v":46.53576468262149}]
["Jun",{"$f":"+Customers!D$22","v":0.32654181465934773},{"$f":"+C9*$B29","v":63.345809336626296},44.912541544687379,{"$f":"+E9*$B29","v":62.392631732065205},1.1859107340542614,2.9891208904220599,55.214554868555389,3.6080535837290935,0.77220952916256669,0.69931808996200595,1.3285042030278176,{"$f":"SUM(C29:L29)","v":236.44865451229211},null,{"$f":"+O9*$B$40","v":6549.0192694849193},4566.9402728292152,13284.573763282206,1514.8844296456539,345.21023765188346,-2998.0734845415163,745.59794680015375,440.20895235080746,206.44693874647223,-59.423560790086242,{"$f":"SUM(O29:X29)","v":24595.384765459712},null,{"$f":"+Customers!D$21","v":10113},46.761327897219836]
[{"$f":"+A10","v":"Jul"},{"$f":"+Customers!E$22","v":0.32899819727015195},59.71126869897337,42.335631420815012,{"$f":"+E10*$B30","v":58.812780785410908},1.1178677048359598,2.8176165484479383,52.046554561017288,3.4010372473649069,0.72790309525768959,0.6591938884839591,1.2522797050892382,222.88213365569629,null,{"$f":"+O10*$B$40","v":7401.9549187987905},5135.1032035269354,13127.077833300751,1445.9025563617388,327.95581729762182,-2804.9554417425729,776.60610062786748,383.86935102964736,213.12977233111636,-55.380753367522935,25951.263358164375,null,{"$f":"+Customers!E$21","v":10220},43.61685590131043]
["Aug",{"$f":"+Customers!F$22","v":0.33097481748303476},65.369328739210189,46.347228388012354,{"$f":"+E11*$B31","v":64.385702816170948},1.2237934828141512,3.0846054091578656,56.97832936684653,3.7233092969119506,0.79687700095721836,0.7216571166227298,1.3709419595170491,244.00177357622101,null,{"$f":"+O11*$B$40","v":7221.8131515860941},5222.7130149123077,12678.211029006403,1629.2720839858366,451.68604922660336,-3052.405729352432,734.65390567296299,400.1665972201223,239.17973258775262,-54.566070333892043,25470.723764511764,null,{"$f":"+Customers!F$21","v":10291},47.420420479296673]
["Sep",{"$f":"+Customers!G$22","v":0.33168459932551791},60.771519246939974,43.087355130433707,{"$f":"+E12*$B32","v":59.85707752225521},1.1377168869489982,2.8676469623805603,52.970708229084316,3.4614270478789835,0.74082795303460713,0.67089872572338904,1.2745155455337263,226.83969325021343,null,{"$f":"+O12*$B$40","v":4835.8161096988333},3225.6676576876544,9474.5114356982631,1655.7617889552296,361.22316371657689,-2831.6395701490114,620.46543264748914,341.52647389189343,203.05472120249939,-70.25172752644896,17816.135485822979,null,{"$f":"+Customers!G$21","v":10327},43.931382444119961]
["Oct",{"$f":"+Customers!H$22","v":0.33289545352600047},61.684251284009491,43.734487371119272,{"$f":"+E13*$B33","v":60.75607549000253},1.154804342795112,2.9107163686748847,53.766279296354973,3.5134144821200195,0.75195450400898267,0.68097500435168223,1.2936575907642367,230.24661573420119,null,{"$f":"+O13*$B$40","v":3818.2341607910521},2346.429476484117,5890.210817136347,1783.060094733956,379.49837194623143,-2863.7138496451175,557.81878607368731,394.95165128813397,248.19364683055957,-71.047476239498977,12483.635679399467,null,{"$f":"+Customers!H$21","v":10390},44.320811498402541]
["Nov",{"$f":"+Customers!I$22","v":0.33440174364562969},67.403918006157383,47.789763828558172,{"$f":"+E14*$B34","v":66.389677194082182},1.2618834729229236,3.1806122854603207,58.75175276914058,3.8391955279491969,0.82167941861233695,0.74411835115298386,1.4136118759784655,251.59621273001457,null,{"$f":"+O14*$B$40","v":5106.9316037612643},2290.2240512120507,9893.2074656694022,1752.955167477754,414.46346263682756,-3115.1559596906973,379.53425019448321,526.82706600684969,269.98574532067829,-63.233708706392264,17455.739143882216,null,{"$f":"+Customers!I$21","v":10433},48.23084687626082]
["Dec",{"$f":"+Customers!J$22","v":0.33491458059553192},67.851850788614868,48.10735073623254,{"$f":"+E15*$B35","v":66.830869838540664},1.2702693203911946,3.2017490465431786,59.142187581694529,3.8647089044130918,0.8271398897415293,0.74906339015619405,1.4230060346513209,253.26819553097906,null,{"$f":"+O15*$B$40","v":5683.8757886878439},2075.1122617303936,10689.265327067455,1631.9168872809457,477.40217108563945,-3131.0559579449191,316.99143647131331,500.78260420778116,259.75089097547175,-56.494629753521743,18447.546779808406,null,{"$f":"+Customers!J$21","v":10449},48.477020869170076]
["Jan., '18",{"$f":"+Customers!K$22","v":0.33497238098278997},73.211166567008775,51.907136311141002,{"$f":"+E16*$B36","v":72.109542874672172},1.370602241784763,3.454640957141963,63.813565818122697,4.1699650642612154,0.89247198916857373,0.80822857429226058,1.5354029494829533,273.27272334707641,null,{"$f":"+O16*$B$40","v":3837.4365914724672},1554.5754093353391,10659.996170235781,2103.0296900590461,614.09665522665159,-3377.7811901951059,826.37271598634482,549.10041549370715,277.5081791036024,-60.946370902209068,16983.388265815625,null,{"$f":"+Customers!K$21","v":10491},52.096601534091391]
["Feb",{"$f":"+Customers!L$22","v":0.33539461940583959},50.596813159365915,35.87343025286593,{"$f":"+E17*$B37","v":49.835472359228966},0.94723399168784916,2.3875295427948076,44.102057351828002,2.8818956606079449,0.61679441270204771,0.55857312594653041,1.0611290572487104,188.86092891427666,null,{"$f":"+O17*$B$40","v":3090.5354458764223},216.16973151789563,5388.6717220060955,1149.5111300719843,425.17418768031308,-2331.4722924557364,388.45038749408513,391.23599322366778,215.90516987599085,-42.067489598408045,8892.1139856923091,null,{"$f":"+Customers!L$21","v":10522},35.898294794578341]
["Mar",{"$f":"+Customers!M22","v":0.33663523510175575},{"$f":"+C18*$B38","v":57.313199684459143},40.635386757919463,56.450796015502036,1.0729729309732945,2.7044580259975231,49.956308741016052,3.2644479197920568,0.69866972111676329,0.63271995026469452,1.2019868001868317,{"$f":"SUM(C38:L38)","v":213.93094654722782},null,{"$f":"+O18*$B$40","v":2678.0230371726625},-273.65519052857832,4331.7351676019789,1099.7784889244433,490.1464827641189,-2631.2267158308455,564.1085870771783,477.13560358106054,281.15056453744916,-35.607039870505638,6981.5889854289608,null,{"$f":"+Customers!M$21","v":10603},40.352908902617713]
["Apr",{"$f":"+Customers!N22","v":0.33773137161841482},{"$f":"+C19*$B39","v":58.835312857012362},41.71457371304588,57.950005633694218,1.101468744171983,2.7762825133521232,51.283038988244861,3.3511445133723452,0.71722486010099062,0.64952360764444905,1.2339089394474596,219.61248437008669,null,{"$f":"+O19*$B$40","v":4658.7263435834711},-372.80072067252587,4954.8029662207828,1648.5266072082161,522.76248559073383,-2692.3396644682493,666.26593772683816,550.62131848984711,281.28767408629312,-48.578733359555784,10169.274214405852,null,{"$f":"+Customers!N$21","v":10674},41.149050846933989]
[null,{"$f":"+Customers!O22","v":0.3324103125542397},{"$f":"SUM(C28:C39)","v":748.26198378443621},{"$f":"SUM(D28:D39)","v":530.52203113296775},737.0027296560753,14.008376051194023,35.308500288518552,652.21287394352873,42.619541220395774,9.1215984173137272,8.2605802462888249,15.692738017458552,2793.0109527581776,null,{"$f":"SUM(O28:O39)","v":60063.453068381968},{"$f":"SUM(P28:P39)","v":29257.680150275817},111641.29935273499,18925.312604760838,5188.6110161712368,-34800.04040647384,7258.7353587328607,5419.9585283483184,2907.2452760437918,-670.03794478440489,{"$f":"SUM(Y28:Y39)","v":205192.2170041916},null,{"$f":"SUM(AA28:AA39)","v":124486},44.872691752617605]

{"sheet":"CRC Prices","index":2,"n_rows":20,"n_cols":11,"rows_kept":20,"cut":false,"hidden":false,"merged":[[4,1,4,10]]}
["Cascade Recycling Center"]
["Monthly Price per ton of Commodities Sold"]
[]
[]
[null,"Passback Price/ton schedule"]
[null,null,null,null,null,null,null,null,"Natural","Colored","Mixed"]
["Month","ONP 6","Mixed Paper","OCC","Alum.","Tin","Glass","PET","HDPE","HDPE","Plastics 3-7"]
["2017-05-10",81.099999999999994,72.22,179.09,1263.1300000000001,125.72,-53.34,187.39,595.20000000000005,300.10000000000002,-39.14]
["2017-06-10",101.56,99.89,209.16,1254.8499999999999,113.45,{"$f":"+G8","v":-53.34},203,560,290,-43.94]
["2017-07-10",122.69,120.05,220.91,1280.17,115.2,-53.34,226,521.95000000000005,320,-43.77]
["2017-08-10",110,112.2,196.06,1325.58,145.80000000000001,{"$f":"+G10","v":-53.34},196.46,500,330,-39.630000000000003]
["2017-09-10",79.400000000000006,74.7,157.94,1452.16,125.69,{"$f":"+G11","v":-53.34},178.86,460,302,-55]
["2017-10-10",61.99,53.73,97.09,1546.29,130.57,-53.34,159,526,365,-55]
["2017-11-10",76.22,48.21,149.91,1397.48,131.09,{"$f":"+G13","v":-53.34},99.45,645,365,-45]
["2017-12-10",84.4,43.46,161.15,1294.3800000000001,150.22999999999999,-53.34,82.64,610,349.38,-40]
["2018-01-10",52.82,30.18,148.97,1546.21,179.13,-53.34,199.7,620,346,-40]
["2018-02-10",61.63,6.08,109.1,1224.44,179.68,-53.34,136,640,390,-40]
["2018-03-10",47.32,-6.82,77.709999999999994,1038.01,183.54,-53.34,175,691.6,450,-30]
["2018-04-10",80.45,-9.08,86.87,1520.62,191.31,{"$f":"+G18","v":-53.34},202,780,440,-40]
["Average",{"$f":"+'Commodity Revenue'!AA20","v":80.245233570075598},{"$f":"+'Commodity Revenue'!AB20","v":55.131409303362453},{"$f":"+'Commodity Revenue'!AC20","v":151.43226431487983},{"$f":"+'Commodity Revenue'!AD20","v":1350.5724930624415},{"$f":"+'Commodity Revenue'!AE20","v":146.90428780885219},{"$f":"+'Commodity Revenue'!AF20","v":-53.339999999999996},{"$f":"+'Commodity Revenue'!AG20","v":170.26086003473441},{"$f":"+'Commodity Revenue'!AH20","v":594.00164179692104},{"$f":"+'Commodity Revenue'!AI20","v":351.83071365084197},{"$f":"+'Commodity Revenue'!AJ20","v":-42.683822334611179}]

{"sheet":"CRC Composition","index":3,"n_rows":19,"n_cols":29,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["Cascade Recycling Center"]
["Tonnage Delivered and Processed "]
[]
[]
["Stream Composition-CRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% "]
[null,"2017-05-05",null,"2017-06-05",null,"2017-07-05",null,"2017-08-05",null,"2017-09-05",null,"2017-10-05",null,"2017-11-05",null,"2017-12-05",null,"2018-01-05",null,"2018-02-05",null,"2018-03-11",null,"2018-04-11",null,"Total ",null,null,"Excluding"]
[null,"Tons",null,"Tons",null,"Tons",null,"Tons",null,"Tons",null,"Tons",null,"Tons",null,"Tons",null,"Tons",null,"Tons",null,"Tons",null,"Tons",null,"Tons",null,null,"Residue"]
["Newspaper",2035.16,{"$f":"B8/B$19","v":0.23953288286644772},2134.2399999999998,{"$f":"D8/D$19","v":0.25447759859301872},1912.2,{"$f":"F8/F$19","v":0.23843100874945294},1574.83,{"$f":"H8/H$19","v":0.19143634084938838},1530.12,{"$f":"J8/J$19","v":0.1964545936597647},1796.7505127856284,{"$f":"L8/L$19","v":0.22771249969271898},2135.2356009724995,{"$f":"N8/N$19","v":0.25888709448836217},1973.3605113350181,{"$f":"P8/P$19","v":0.24176286350694084},2200.29,{"$f":"R8/R$19","v":0.24470288088544076},1558.47,{"$f":"T8/T$19","v":0.22868164730257576},1805.15,{"$f":"V8/V$19","v":0.23194988756826213},1976.45,{"$f":"X8/X$19","v":0.26922270109462604},{"$f":"+P8+N8+L8+J8+H8+F8+D8+B8+R8+T8+V8+X8","v":22632.256625093149},{"$f":"+Z8/$Z$19","v":0.23538685938178958},null,{"$f":"+Z8/($Z$19-$Z$18)","v":0.26790513765995311}]
["Mix Paper",1664.79,{"$f":"B9/B$19","v":0.19594132553078553},2100.3000000000002,0.25043073896324564,1850.37,{"$f":"F9/F$19","v":0.23072146514994521},1776.64,{"$f":"H9/H$19","v":0.21596836522460036},1407.94,{"$f":"J9/J$19","v":0.18076770488414579},1208.0991746487693,{"$f":"L9/L$19","v":0.15310933876371974},1176.0493169707038,{"$f":"N9/N$19","v":0.14259034951782337},1132.9410503436293,{"$f":"P9/P$19","v":0.13880032104743806},1253.01,{"$f":"R9/R$19","v":0.13935215666037937},842.32,0.12359758298581662,920.76,0.1183115965306778,713.18,9.714601733748153E-2,{"$f":"+P9+N9+L9+J9+H9+F9+D9+B9+R9+T9+V9+X9","v":16046.399541963103},{"$f":"+Z9/$Z$19","v":0.16689063115254138},null,{"$f":"+Z9/($Z$19-$Z$18)","v":0.18994627665497058}]
["OCC",1776.48,0.20908693948121376,1620.89,0.19326795242495604,1456,{"$f":"F10/F$19","v":0.18154771924443233},1846.74,{"$f":"H10/H$19","v":0.22448972149387522},1621.13,{"$f":"J10/J$19","v":0.20813951547568452},1756.0490191603349,{"$f":"L10/L$19","v":0.22255416591811292},1664.2858657637041,{"$f":"N10/N$19","v":0.20178669369758365},2177.9594545225668,{"$f":"P10/P$19","v":0.2668289505657378},2194.62,{"$f":"R10/R$19","v":0.24407229794654611},1919.42,0.28164554175923179,2318.06,0.29785544490844845,1940.07,0.26426718900688156,22291.704339446605,0.231844944216125,null,0.26387391317898851]
["Aluminum",41.05,4.8314750887732058E-3,37.909999999999997,4.5202253554714276E-3,52.66,{"$f":"F11/F$19","v":6.566142098497119E-3},50.72,{"$f":"H11/H$19","v":6.1655233948305398E-3},45.96,{"$f":"J11/J$19","v":5.9008790974582294E-3},39.706761276320698,{"$f":"L11/L$19","v":5.0322656376566273E-3},35.633839404043201,{"$f":"N11/N$19","v":4.3204324359223103E-3},30.842819461273464,{"$f":"P11/P$19","v":3.7786548928865015E-3},26.04,{"$f":"R11/R$19","v":2.8960105341827107E-3},22.93,3.3646269563405535E-3,24.44,3.1403790555734022E-3,15.81,2.1535636643001529E-3,423.70342014163742,4.4067288131526489E-3,null,5.0155106041959328E-3]
["Tin Cans",87.32,1.0277330201015258E-2,63.02,7.5142337615882199E-3,81.239999999999995,{"$f":"F12/F$19","v":1.0129764224874781E-2},78.400000000000006,{"$f":"H12/H$19","v":9.5303043011576178E-3},96.38,{"$f":"J12/J$19","v":1.2374384843625416E-2},98.007318248535057,{"$f":"L12/L$19","v":1.2421029668695282E-2},124.01890149059308,{"$f":"N12/N$19","v":1.5036698083300442E-2},102.57,{"$f":"P12/P$19","v":1.2566186851043671E-2},123.76,{"$f":"R12/R$19","v":1.3763835011922132E-2},85.25,1.2509134235849637E-2,81.27,1.0442659813684549E-2,46.72,6.3639781401709766E-3,1067.9562197391281,1.1107282171894649E-2,null,1.2641733557704244E-2]
["Glass",1737.87,0.20454264585934936,1521.13,0.18137299907592336,1717.01,{"$f":"F13/F$19","v":0.21409289108508431},1880.96,{"$f":"H13/H$19","v":0.22864950482532437},1811.35,{"$f":"J13/J$19","v":0.23256217043474681},1722.4191236818438,{"$f":"L13/L$19","v":0.21829205634345672},1735.560801770318,{"$f":"N13/N$19","v":0.21042843847000695},1534.4936486244819,{"$f":"P13/P$19","v":0.18799584586482396},2101.9499999999998,{"$f":"R13/R$19","v":0.23376610377593507},1177.68,0.17280653615103111,1311.47,0.16851525859299712,1475.22,0.20094751352617785,19727.113574076644,0.20517190953558567,null,0.23351604593582068]
["PET",135.1,1.5900908270237761E-2,128.25,1.529197841833845E-2,151.91,{"$f":"F14/F$19","v":1.8941561834080849E-2},139.72,{"$f":"H14/H$19","v":1.6984363736705897E-2},137.72,{"$f":"J14/J$19","v":1.7682094632331318E-2},102.53559950760551,{"$f":"L14/L$19","v":1.2994924729515921E-2},85.416602947113788,{"$f":"N14/N$19","v":1.0356354187787433E-2},80.006933499050874,{"$f":"P14/P$19","v":9.8019116284303268E-3},93.74,{"$f":"R14/R$19","v":1.0425193067368945E-2},99.27,1.4566354904314292E-2,82.81,1.0640539672341793E-2,52.61,7.1662861719690727E-3,1289.08913595377,1.3407175793460844E-2,null,1.5259353415104862E-2]
["HDPE Natl",21.98,2.586987148629356E-3,11.9,1.418904820103139E-3,8.2799999999999994,{"$f":"F15/F$19","v":1.0324279638350958E-3},23.21,{"$f":"H15/H$19","v":2.8214076891564834E-3},22.2,{"$f":"J15/J$19","v":2.8502940810176828E-3},22.310284390657408,{"$f":"L15/L$19","v":2.8275103256131286E-3},35.468704467859013,{"$f":"N15/N$19","v":4.3004106154694412E-3},22.306834643805093,{"$f":"P15/P$19","v":2.732883418050005E-3},35.69,{"$f":"R15/R$19","v":3.9692248834478092E-3},16.649999999999999,2.4431329621923338E-3,25.19,3.2367491166077739E-3,30.71,4.1831714187639275E-3,275.89582350232149,2.8694554187212737E-3,null,3.2658656094083308E-3]
["HDPE Col",33.25,3.9134359732450451E-3,29.08,3.4673741318150654E-3,26.43,{"$f":"F16/F$19","v":3.2955399860098533E-3},21.73,{"$f":"H16/H$19","v":2.641498883471365E-3},25.81,{"$f":"J16/J$19","v":3.3137878482462336E-3},23.942283580341375,{"$f":"L16/L$19","v":3.0343429450196309E-3},18.295359953475874,{"$f":"N16/N$19","v":2.2182248079869421E-3},12.545450780330205,{"$f":"P16/P$19","v":1.5369842901062785E-3},12.56,{"$f":"R16/R$19","v":1.3968468628776825E-3},14.3,2.0983063879489714E-3,16.52,2.1227112110504334E-3,15.39,2.0963532443756708E-3,249.85309431414748,2.5985979282429237E-3,null,2.957589635705248E-3]
["#3 - 7",41.23,4.8526606068238559E-3,31.67,3.7761945926610427E-3,45.55,{"$f":"F17/F$19","v":5.6796006947691562E-3},47.27,{"$f":"H17/H$19","v":5.7461413815780684E-3},51.72,{"$f":"J17/J$19","v":6.6404148590195741E-3},58.424793860101076,{"$f":"L17/L$19","v":7.4045092845356833E-3},34.440653963574697,{"$f":"N17/N$19","v":4.175764413467075E-3},33.143915177765336,{"$f":"P17/P$19","v":4.0605696704586287E-3},36.61,{"$f":"R17/R$19","v":4.0715416918751558E-3},27.17,3.9867821371030463E-3,34.01,4.3700610343719885E-3,33.409999999999997,4.5509526897070272E-3,474.6493630014412,4.9365922592359435E-3,null,5.6185737481485813E-3]
["Residue",922.14,0.10853340897347927,708.36,8.4461799862878953E-2,718.28,{"$f":"F18/F$19","v":8.9561878969018432E-2},786.17,{"$f":"H18/H$19","v":9.5566828219911776E-2},1038.3399999999999,{"$f":"J18/J$19","v":0.13331416018395947},1062.1894054595632,{"$f":"L18/L$19","v":0.13461735669095551},1203.3426813210122,{"$f":"N18/N$19","v":0.1458995392822903},1062.21,{"$f":"P18/P$19","v":0.13013482826408404},{"$f":"907.64+5.77","v":913.41},{"$f":"R18/R$19","v":0.10158390868002419},{"$f":"1048.33+3.23","v":1051.56},0.15430035421759583,{"$f":"0.21+1162.61","v":1162.82},0.14941471249598456,1041.75,0.14190227370554612,11670.572086780574,0.12137982332925014]
[null,{"$f":"SUM(B8:B18)","v":8496.369999999999},1,8386.75,1.0000000000000002,8019.9299999999994,1,8226.39,1,7788.6700000000019,0.99999999999999956,7890.4342765996998,1,8247.7483290248965,1.0000000000000002,8162.3806183879205,1.0000000000000002,{"$f":"SUM(R8:R18)","v":8991.68},{"$f":"SUM(S8:S18)","v":1},{"$f":"SUM(T8:T18)","v":6815.02},{"$f":"SUM(U8:U18)","v":0.99999999999999989},{"$f":"SUM(V8:V18)","v":7782.5},{"$f":"SUM(W8:W18)","v":1},{"$f":"SUM(X8:X18)","v":7341.3200000000006},{"$f":"SUM(Y8:Y18)","v":0.99999999999999989},{"$f":"SUM(Z8:Z18)","v":96149.193224012517},0.99999999999999989,null,{"$f":"SUM(AC8:AC18)","v":1}]

{"sheet":"Customers","index":4,"n_rows":26,"n_cols":15,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Waste Management of Skagit County"]
["Recycling Customers by Jurisdiction"]
[]
[]
[null,null,"2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","Total"]
["Contract Cities:"]
[null,"Anacortes",6538,6547,6552,6545,6554,6555,6565,6570,6579,6581,6592,6596,{"$f":"SUM(C7:N7)","v":78774}]
[null,"Burlington",2190,2163,2174,2139,2142,2140,2133,2123,2129,2126,2130,2137,25726]
[null,"Darrington",477,480,482,483,479,480,481,484,483,486,488,487,5790]
[null,"Sedro-Woolley -annex",3,3,3,3,3,3,3,3,3,3,4,4,38]
[null,"Mount Vernon",9454,9456,9426,9420,9408,9405,9352,9334,9398,9403,9410,9429,112895]
[null,"Stanwood",1726,1734,1728,1723,1729,1748,1744,1745,1747,1757,1767,1766,20914]
[null,"Other",470,474,479,489,493,490,488,491,489,494,503,512,5872]
[null,"Total",{"$f":"SUM(C7:C13)","v":20858},20857,20844,20802,20808,20821,20766,20750,20828,20850,20894,20931,250009]
[null,null,{"$f":"+C14/C24","v":0.67652687230385},0.67345818534065227,0.67100180272984811,0.66902518251696519,0.66831540067448214,0.66710454647399953,0.66559825635437031,0.66508541940446808,0.66502761901720997,0.66460538059416041,0.66336476489824425,0.66226862838158518,0.6675896874457603]
[]
["WUTC:"]
[null,"Skagit County",4854,4929,4987,5025,5045,5077,5090,5104,5122,5133,5179,5207,{"$f":"SUM(C18:N18)","v":60752}]
[null,"Island County",2124,2189,2223,2251,2246,2256,2274,2271,2270,2281,2307,2343,{"$f":"SUM(C19:N19)","v":27035}]
[null,"Snohomish County",2995,2995,3010,3015,3036,3057,3069,3074,3099,3108,{"$f":"2939+17+161","v":3117},{"$f":"2939+24+161","v":3124},{"$f":"SUM(C20:N20)","v":36699}]
[null,"Total",{"$f":"SUM(C18:C20)","v":9973},10113,10220,10291,10327,10390,10433,10449,10491,10522,{"$f":"SUM(M18:M20)","v":10603},{"$f":"SUM(N18:N20)","v":10674},{"$f":"SUM(O18:O20)","v":124486}]
[null,null,{"$f":"+C21/C$24","v":0.32347312769615},{"$f":"+D21/D$24","v":0.32654181465934773},0.32899819727015195,0.33097481748303476,0.33168459932551791,0.33289545352600047,0.33440174364562969,0.33491458059553192,0.33497238098278997,0.33539461940583959,0.33663523510175575,0.33773137161841482,0.3324103125542397]
[]
[null,"Grand Total",{"$f":"+C21+C14","v":30831},30970,31064,31093,31135,31211,31199,31199,31319,31372,31497,31605,374495]
[]
[null,null,{"$f":"+C20/C21","v":0.30031083926601826},{"$f":"+D20/D24","v":9.6706490151759764E-2},{"$f":"+E20/E21","v":0.29452054794520549},0.29297444368865999,0.29398663697104677,0.29422521655437922,0.29416275280360393,0.29419083165853194,0.29539605376036604,0.29538110625356395,0.29397340375365461,0.2926737867715945,0.29480423501437913]

{"sheet":"Tonnages Collected","index":5,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["WM of Skagit County"]
["Residential Recycling Tons Collected"]
[]
[]
[null,null,null,"Less:"]
[null,null,"Res'l ","CRC"]
[null,null,"Collected","Residual","Net"]
["Month",null,"Tons","Rate","Tons"]
[]
["May",null,{"$f":"+'Tonnages by Day'!E30","v":804.71},{"$f":"+'CRC Composition'!C18","v":0.10853340897347927},{"$f":"+C10-C10*D10","v":717.37208046495152}]
["Jun",null,{"$f":"+'Tonnages by Day'!E53","v":790.90000000000009},{"$f":"+'CRC Composition'!E18","v":8.4461799862878953E-2},{"$f":"+C11-C11*D11","v":724.09916248844911}]
["Jul",null,{"$f":"+'Tonnages by Day'!E74","v":744.1},{"$f":"+'CRC Composition'!G18","v":8.9561878969018432E-2},677.45700585915347]
["Aug",null,{"$f":"+'Tonnages by Day'!E97","v":815.12},{"$f":"+'CRC Composition'!I18","v":9.5566828219911776E-2},737.22156698138554]
["Sep",null,{"$f":"+'Tonnages by Day'!E121","v":789.1},{"$f":"+'CRC Composition'!K18","v":0.13331416018395947},683.90179619883759]
["Oct",null,{"$f":"+'Tonnages by Day'!E147","v":799.24},{"$f":"+'CRC Composition'!M18","v":0.13461735669095551},691.6484238383207]
["Nov",null,{"$f":"+'Tonnages by Day'!E169","v":880.90000000000009},{"$f":"+'CRC Composition'!O18","v":0.1458995392822903},752.37709584623053]
["Dec",null,{"$f":"+'Tonnages by Day'!E192","v":869.35000000000014},{"$f":"+'CRC Composition'!Q18","v":0.13013482826408404},756.21728704861869]
["Jan",null,{"$f":"+'Tonnages by Day'!E216","v":908.05000000000007},{"$f":"+'CRC Composition'!S18","v":0.10158390868002419},815.80673172310412]
["Feb",null,{"$f":"+'Tonnages by Day'!E236","v":665.84},{"$f":"+'CRC Composition'!U18","v":0.15430035421759583},563.10065214775602]
["Mar",null,{"$f":"+'Tonnages by Day'!E258","v":747.13000000000011},{"$f":"+'CRC Composition'!W18","v":0.14941471249598456},635.49778585287515]
["Apr",null,{"$f":"+'Tonnages by Day'!E279","v":757.79},{"$f":"+'CRC Composition'!Y18","v":0.14190227370554612},650.2578760086742]
[null,null,{"$f":"SUM(C10:C21)","v":9572.23},{"$f":"(+C22-E22)/C22","v":0.12194363649239981},{"$f":"SUM(E10:E21)","v":8404.9574644583554}]

{"sheet":"Tonnages by Day","index":6,"n_rows":280,"n_cols":5,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
["WM of Skagit"]
["Report for Residential Sideload Recycling"]
["Report Dates:5/1/2017-2/28/2018"]
[]
[]
["Date","Tons","Loads","Tons/Load"]
["2017-05-01",32.67,9,{"$f":"+B7/C7","v":3.6300000000000003}]
["2017-05-02",36.97,10,{"$f":"+B8/C8","v":3.6970000000000001}]
["2017-05-03",43.32,11,3.938181818181818]
["2017-05-04",29.77,6,4.9616666666666669]
["2017-05-05",54.76,12,4.5633333333333335]
["2017-05-08",30.06,10,3.0059999999999998]
["2017-05-09",27.81,8,3.4762499999999998]
["2017-05-10",32.08,11,2.916363636363636]
["2017-05-11",28.42,7,4.0600000000000005]
["2017-05-12",24,9,2.6666666666666665]
["2017-05-15",35.06,9,3.8955555555555557]
["2017-05-16",35.58,10,3.5579999999999998]
["2017-05-17",48.42,13,3.7246153846153849]
["2017-05-18",41.13,11,3.7390909090909092]
["2017-05-19",48.84,13,3.7569230769230773]
["2017-05-22",23.47,6,3.9116666666666666]
["2017-05-23",25.83,9,2.8699999999999997]
["2017-05-24",34.35,11,3.122727272727273]
["2017-05-25",5.0199999999999996,1,5.0199999999999996]
["2017-05-25",30.05,10,3.0049999999999999]
["2017-05-26",18.52,7,2.6457142857142855]
["2017-05-29",9.5,3,3.1666666666666665]
["2017-05-30",61.81,15,4.1206666666666667]
["2017-05-31",47.27,12,3.9391666666666669,{"$f":"SUM(B7:B30)","v":804.71}]
["2017-06-01",38.299999999999997,11,3.4818181818181815]
["2017-06-02",54.13,14,3.8664285714285715]
["2017-06-05",26.19,9,2.91]
["2017-06-06",26.15,9,2.9055555555555554]
["2017-06-07",38.32,13,2.9476923076923076]
["2017-06-08",31.13,9,3.4588888888888887]
["2017-06-09",30.72,9,3.4133333333333331]
["2017-06-12",30.81,8,3.8512499999999998]
["2017-06-13",34.21,9,3.8011111111111111]
["2017-06-14",46.37,12,3.8641666666666663]
["2017-06-15",41.2,12,3.4333333333333336]
["2017-06-16",44.77,13,3.4438461538461542]
["2017-06-19",23.27,7,3.3242857142857143]
["2017-06-20",17.690000000000001,7,2.5271428571428571]
["2017-06-21",34.770000000000003,10,3.4770000000000003]
["2017-06-22",1.08,1,1.08]
["2017-06-22",24.11,8,3.0137499999999999]
["2017-06-23",33.979999999999997,9,3.7755555555555551]
["2017-06-26",32.64,8,4.08]
["2017-06-27",37.450000000000003,10,3.7450000000000001]
["2017-06-28",46.96,12,3.9133333333333336]
["2017-06-29",44.15,11,4.0136363636363637]
["2017-06-30",52.5,15,3.5,{"$f":"SUM(B31:B53)","v":790.90000000000009}]
["2017-07-03",23.86,6,3.9766666666666666]
["2017-07-04",17.329999999999998,7,2.4757142857142855]
["2017-07-05",34.659999999999997,9,3.8511111111111109]
["2017-07-06",37.99,10,3.7990000000000004]
["2017-07-07",36.92,9,4.1022222222222222]
["2017-07-10",34.14,9,3.7933333333333334]
["2017-07-11",35,9,3.8888888888888888]
["2017-07-12",47.7,13,3.6692307692307695]
["2017-07-13",43.85,10,4.3849999999999998]
["2017-07-14",50.88,14,3.6342857142857143]
["2017-07-17",26.32,8,3.29]
["2017-07-18",16.37,5,3.274]
["2017-07-19",38.4,12,3.1999999999999997]
["2017-07-20",32.47,9,3.6077777777777778]
["2017-07-21",34.049999999999997,9,3.7833333333333332]
["2017-07-24",24.02,8,3.0024999999999999]
["2017-07-25",34.11,11,3.1009090909090911]
["2017-07-26",48.53,13,3.733076923076923]
["2017-07-27",43.49,14,{"$f":"+B72/C72","v":3.1064285714285718}]
["2017-07-28",51.62,16,3.2262499999999998]
["2017-07-31",32.39,13,2.4915384615384615,{"$f":"SUM(B54:B74)","v":744.1}]
["2017-08-01",30.08,11,2.7345454545454544]
["2017-08-02",40.93,13,3.1484615384615386]
["2017-08-03",25.83,7,3.69]
["2017-08-04",41.9,11,3.8090909090909091]
["2017-08-07",31.64,10,3.1640000000000001]
["2017-08-08",34.74,13,2.6723076923076925]
["2017-08-09",40.909999999999997,12,3.4091666666666662]
["2017-08-10",44.18,14,3.1557142857142857]
["2017-08-11",51.58,15,3.4386666666666668]
["2017-08-14",22.89,9,2.5433333333333334]
["2017-08-15",29.43,11,2.6754545454545453]
["2017-08-16",38.380000000000003,13,2.9523076923076923]
["2017-08-17",31.16,9,3.4622222222222221]
["2017-08-18",25.42,8,3.1775000000000002]
["2017-08-21",33.090000000000003,9,3.6766666666666672]
["2017-08-22",29.84,10,2.984]
["2017-08-23",46.32,11,4.2109090909090909]
["2017-08-24",40.36,12,3.3633333333333333]
["2017-08-25",48.25,13,3.7115384615384617]
["2017-08-28",27.49,8,3.4362499999999998]
["2017-08-29",33.130000000000003,10,3.3130000000000002]
["2017-08-30",30.89,8,3.8612500000000001]
["2017-08-31",36.68,11,3.3345454545454545,{"$f":"SUM(B75:B97)","v":815.12}]
["2017-09-01",29.84,9,3.3155555555555556]
["2017-09-04",7.11,4,1.7775000000000001]
["2017-09-05",59.28,19,3.12]
["2017-09-06",49.49,13,3.8069230769230771]
["2017-09-07",41.47,12,3.4558333333333331]
["2017-09-08",52.33,16,3.2706249999999999]
["2017-09-11",27.65,8,3.4562499999999998]
["2017-09-12",30.6,9,3.4000000000000004]
["2017-09-13",5.94,1,5.94]
["2017-09-13",2.2200000000000002,1,2.2200000000000002]
["2017-09-13",25.59,8,3.19875]
["2017-09-14",4.91,1,4.91]
["2017-09-14",33.44,9,3.7155555555555555]
["2017-09-15",34.99,11,3.1809090909090911]
["2017-09-18",34.93,9,3.8811111111111112]
["2017-09-19",39.32,12,3.2766666666666668]
["2017-09-20",46.61,12,3.8841666666666668]
["2017-09-21",43.17,11,3.9245454545454548]
["2017-09-22",50.95,13,3.9192307692307695]
["2017-09-25",32.770000000000003,9,3.6411111111111114]
["2017-09-26",28.5,9,3.1666666666666665]
["2017-09-27",38.08,11,3.4618181818181815]
["2017-09-28",27.3,9,3.0333333333333332]
["2017-09-29",42.61,10,4.2610000000000001,{"$f":"SUM(B98:B121)","v":789.1}]
["2017-10-02",29.44,7,4.2057142857142855]
["2017-10-03",33.36,9,3.7066666666666666]
["2017-10-03",1,1,1]
["2017-10-04",40.659999999999997,11,3.6963636363636359]
["2017-10-05",37.96,10,3.7960000000000003]
["2017-10-06",50.73,14,3.6235714285714282]
["2017-10-09",32.29,9,3.5877777777777777]
["2017-10-10",28.27,9,3.141111111111111]
["2017-10-11",38.909999999999997,9,4.3233333333333333]
["2017-10-12",30.65,8,3.8312499999999998]
["2017-10-13",32.950000000000003,10,3.2950000000000004]
["2017-10-16",33.72,8,4.2149999999999999]
["2017-10-17",33.46,8,4.1825000000000001]
["2017-10-18",43.78,14,3.1271428571428572]
["2017-10-18",4.0999999999999996,1,{"$f":"+B136/C136","v":4.0999999999999996}]
["2017-10-19",38.21,9,4.2455555555555557]
["2017-10-19",4.5199999999999996,1,4.5199999999999996]
["2017-10-20",49.77,13,3.8284615384615388]
["2017-10-23",31.51,8,3.9387500000000002]
["2017-10-24",30,10,3]
["2017-10-25",41.07,11,3.7336363636363639]
["2017-10-26",28.13,7,4.0185714285714287]
["2017-10-26",5.27,1,5.27]
["2017-10-27",34.11,9,3.79]
["2017-10-30",34.450000000000003,9,3.8277777777777779]
["2017-10-31",30.92,10,3.0920000000000001,{"$f":"SUM(B122:B147)","v":799.24}]
["2017-11-01",44.77,11,4.07]
["2017-11-02",45.34,13,3.4876923076923081]
["2017-11-03",50.9,14,3.6357142857142857]
["2017-11-06",25.74,8,3.2174999999999998]
["2017-11-07",29.08,9,3.2311111111111108]
["2017-11-08",40.909999999999997,11,3.7190909090909088]
["2017-11-09",27.39,7,3.9128571428571428]
["2017-11-10",24.84,6,4.1399999999999997]
["2017-11-13",45.14,12,3.7616666666666667]
["2017-11-14",36.51,9,4.0566666666666666]
["2017-11-15",45.75,10,4.5750000000000002]
["2017-11-16",44.09,12,3.6741666666666668]
["2017-11-17",50.05,12,4.1708333333333334]
["2017-11-20",32.22,10,3.222]
["2017-11-21",30.61,9,3.4011111111111112]
["2017-11-22",48.14,12,4.0116666666666667]
["2017-11-24",27.14,7,3.8771428571428572]
["2017-11-25",27.61,6,4.6016666666666666]
["2017-11-27",58.08,13,4.4676923076923076]
["2017-11-28",43.78,10,4.3780000000000001]
["2017-11-29",49.32,11,4.4836363636363634]
["2017-11-30",53.49,12,4.4575000000000005,{"$f":"SUM(B148:B169)","v":880.90000000000009}]
["2017-12-01",54.67,12,4.5558333333333332]
["2017-12-04",35.94,8,4.4924999999999997]
["2017-12-05",33.299999999999997,10,3.3299999999999996]
["2017-12-06",48.37,11,4.3972727272727274]
["2017-12-07",36.770000000000003,9,4.0855555555555556]
["2017-12-08",40.65,10,4.0649999999999995]
["2017-12-11",33.369999999999997,8,4.1712499999999997]
["2017-12-12",38.4,10,3.84]
["2017-12-13",49.19,14,3.5135714285714283]
["2017-12-14",42.9,12,3.5749999999999997]
["2017-12-15",50.61,13,3.8930769230769231]
["2017-12-18",34.35,9,3.8166666666666669]
["2017-12-19",31.25,9,3.4722222222222223]
["2017-12-20",44.85,13,3.45]
["2017-12-21",34.64,8,4.33]
["2017-12-22",26.51,7,3.7871428571428574]
["2017-12-26",2.48,1,2.48]
["2017-12-26",52.07,16,3.254375]
["2017-12-27",62.08,16,3.88]
["2017-12-28",2.94,1,2.94]
["2017-12-28",51.85,14,3.7035714285714287]
["2017-12-29",45.65,11,4.1499999999999995]
["2017-12-30",16.510000000000002,5,3.3020000000000005,{"$f":"SUM(B170:B192)","v":869.35000000000014}]
["2018-01-02",37.06,10,3.7060000000000004]
["2018-01-03",40.880000000000003,11,3.7163636363636368]
["2018-01-04",48.77,14,3.483571428571429]
["2018-01-05",3.57,1,3.57]
["2018-01-05",37.159999999999997,10,3.7159999999999997]
["2018-01-06",23.33,7,3.3328571428571427]
["2018-01-08",23.7,7,3.3857142857142857]
["2018-01-09",35.5,9,{"$f":"+B200/C200","v":3.9444444444444446}]
["2018-01-10",57.57,14,4.1121428571428575]
["2018-01-11",48.62,12,4.0516666666666667]
["2018-01-12",56.6,13,4.3538461538461544]
["2018-01-15",25.88,6,4.3133333333333335]
["2018-01-16",44.43,12,3.7025000000000001]
["2018-01-17",43.8,12,3.65]
["2018-01-18",35.06,9,3.8955555555555557]
["2018-01-19",36.729999999999997,9,4.0811111111111105]
["2018-01-22",33.03,10,3.3029999999999999]
["2018-01-23",38.07,12,3.1724999999999999]
["2018-01-24",39.71,11,3.61]
["2018-01-25",43.86,11,3.9872727272727273]
["2018-01-26",43.91,13,3.3776923076923073]
["2018-01-29",36.5,12,3.0416666666666665]
["2018-01-30",30.51,9,3.39]
["2018-01-31",43.8,12,3.65,{"$f":"SUM(B193:B216)","v":908.05000000000007}]
["2018-02-01",33.42,9,3.7133333333333334]
["2018-02-02",36.71,10,3.6710000000000003]
["2018-02-05",30.1,8,3.7625000000000002]
["2018-02-06",36.64,11,3.330909090909091]
["2018-02-07",44.22,12,3.6850000000000001]
["2018-02-08",38.979999999999997,10,3.8979999999999997]
["2018-02-09",43.09,12,3.5908333333333338]
["2018-02-12",26.42,8,3.3025000000000002]
["2018-02-13",24.58,9,2.7311111111111108]
["2018-02-14",38.47,9,4.2744444444444447]
["2018-02-15",26.85,8,3.3562500000000002]
["2018-02-16",37.770000000000003,10,3.7770000000000001]
["2018-02-19",6.15,3,2.0500000000000003]
["2018-02-20",51.01,14,3.6435714285714282]
["2018-02-21",35.35,8,4.4187500000000002]
["2018-02-22",33.72,11,3.0654545454545454]
["2018-02-23",28.62,11,2.601818181818182]
["2018-02-26",37.72,12,3.1433333333333331]
["2018-02-27",23.54,9,2.6155555555555554]
["2018-02-28",32.479999999999997,8,4.0599999999999996,{"$f":"SUM(B217:B236)","v":665.84}]
["2018-03-01",27.32,8,3.415]
["2018-03-02",37.44,10,3.7439999999999998]
["2018-03-05",25.16,7,3.5942857142857143]
["2018-03-06",32.71,11,2.9736363636363636]
["2018-03-07",41.95,9,4.6611111111111114]
["2018-03-08",32.97,8,4.1212499999999999]
["2018-03-09",42,12,3.5]
["2018-03-12",32.200000000000003,9,3.5777777777777779]
["2018-03-13",26.72,8,3.34]
["2018-03-14",42.77,10,4.2770000000000001]
["2018-03-15",27.37,7,3.91]
["2018-03-16",25.18,7,3.597142857142857]
["2018-03-19",29.55,7,4.2214285714285715]
["2018-03-20",34.119999999999997,10,3.4119999999999999]
["2018-03-21",39.200000000000003,10,3.9200000000000004]
["2018-03-22",39.68,11,3.6072727272727274]
["2018-03-23",45.86,13,3.5276923076923077]
["2018-03-26",23.14,7,3.3057142857142856]
["2018-03-27",32.369999999999997,11,2.9427272727272724]
["2018-03-28",40.950000000000003,10,4.0950000000000006]
["2018-03-29",33.369999999999997,8,4.1712499999999997]
["2018-03-30",35.1,10,3.5100000000000002,{"$f":"SUM(B237:B258)","v":747.13000000000011}]
["2018-04-02",28.4,8,3.55]
["2018-04-03",31.13,9,3.4588888888888887]
["2018-04-04",39.380000000000003,13,3.0292307692307694]
["2018-04-05",43.3,12,3.6083333333333329]
["2018-04-06",45.68,13,3.5138461538461536]
["2018-04-09",30.59,10,{"$f":"+B264/C264","v":3.0590000000000002}]
["2018-04-10",31.49,10,3.149]
["2018-04-11",40.79,10,4.0789999999999997]
["2018-04-12",33.11,11,3.01]
["2018-04-13",37.44,11,3.4036363636363633]
["2018-04-16",29.17,9,3.2411111111111115]
["2018-04-17",30.35,10,3.0350000000000001]
["2018-04-18",44.56,13,3.427692307692308]
["2018-04-19",38.22,10,3.8220000000000001]
["2018-04-20",43.2,12,3.6]
["2018-04-23",31.53,8,3.9412500000000001]
["2018-04-24",24.85,8,3.1062500000000002]
["2018-04-25",41.69,9,4.6322222222222216]
["2018-04-26",44.93,12,3.7441666666666666]
["2018-04-27",38.93,8,4.86625]
["2018-04-30",29.05,10,2.9050000000000002,{"$f":"SUM(B259:B279)","v":757.79}]
["Totals :",{"$f":"SUM(B7:B279)","v":9572.2300000000068},{"$f":"SUM(C7:C279)","v":2661},{"$f":"+B280/C280","v":3.5972303645246173},{"$f":"SUM(E7:E279)","v":9572.23}]